[ARANK] YoY Quarter Result on 30-Apr-2010 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -7.11%
YoY- 1.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 108,422 99,606 100,255 95,980 67,989 128,554 58,430 10.84%
PBT 2,117 2,010 1,705 2,050 2,027 2,358 1,893 1.87%
Tax -152 -150 -168 0 2 -212 -263 -8.72%
NP 1,965 1,860 1,537 2,050 2,029 2,146 1,630 3.16%
-
NP to SH 2,040 1,860 1,537 2,050 2,029 2,146 1,630 3.80%
-
Tax Rate 7.18% 7.46% 9.85% 0.00% -0.10% 8.99% 13.89% -
Total Cost 106,457 97,746 98,718 93,930 65,960 126,408 56,800 11.02%
-
Net Worth 73,200 64,000 58,438 56,054 46,331 59,255 53,534 5.34%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 73,200 64,000 58,438 56,054 46,331 59,255 53,534 5.34%
NOSH 120,000 80,000 80,052 80,078 79,881 80,074 79,901 7.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.81% 1.87% 1.53% 2.14% 2.98% 1.67% 2.79% -
ROE 2.79% 2.91% 2.63% 3.66% 4.38% 3.62% 3.04% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 90.35 124.51 125.24 119.86 85.11 160.54 73.13 3.58%
EPS 1.70 2.33 1.92 2.56 2.54 2.68 2.04 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.80 0.73 0.70 0.58 0.74 0.67 -1.55%
Adjusted Per Share Value based on latest NOSH - 80,078
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 60.53 55.61 55.97 53.58 37.96 71.77 32.62 10.84%
EPS 1.14 1.04 0.86 1.14 1.13 1.20 0.91 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4087 0.3573 0.3263 0.3129 0.2587 0.3308 0.2989 5.34%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.30 0.43 0.45 0.59 0.38 0.56 0.78 -
P/RPS 0.33 0.35 0.36 0.49 0.45 0.35 1.07 -17.78%
P/EPS 17.65 18.49 23.44 23.05 14.96 20.90 38.24 -12.07%
EY 5.67 5.41 4.27 4.34 6.68 4.79 2.62 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.62 0.84 0.66 0.76 1.16 -13.36%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 22/06/12 24/06/11 28/06/10 29/06/09 25/06/08 26/06/07 -
Price 0.35 0.41 0.40 0.50 0.34 0.50 0.65 -
P/RPS 0.39 0.33 0.32 0.42 0.40 0.31 0.89 -12.83%
P/EPS 20.59 17.63 20.83 19.53 13.39 18.66 31.86 -7.01%
EY 4.86 5.67 4.80 5.12 7.47 5.36 3.14 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.55 0.71 0.59 0.68 0.97 -8.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment